Valuation Danone

Stocks

Market Closed - Euronext Paris 16:55:00 18/09/2026 BST			After hours 21:00:00
60.54 ^EUR	-1.37%		60.71	+0.28%

11:45am	What we know about Russia's move to take control of Nestle, Auchan assets	RE
09:18am	Nestle Weighs Options for Russia Unit After Moscow Seizes Control -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	39,486	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-19.67%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	48,263	47,390	46,962
Change	-	-11.06%	16.93%	5.53%	14%	-16.19%	-1.81%	-0.91%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	16.3x	14.9x	14x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.22x	2.1x	2x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.58x	2.09x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.4x	1.34x	1.29x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.71x	1.61x	1.53x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.67x	8.98x	8.48x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.6x	11.6x	10.9x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	19.5x	16.7x	15.8x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.12%	6%	6.35%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.353	2.495	2.661
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.83%	4.07%	4.34%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.761	4.115	4.39
Distribution rate	66%	135%	162%	68.7%	79.8%	62.6%	60.6%	60.6%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,192	29,482	30,602
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,990	5,277	5,540
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,838	4,093	4,321
Net income ¹	1,924	959	881	2,021	1,825	2,356	2,590	2,762
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,777	7,905	7,476
Reference price ²	54.59	49.23	58.68	65.12	76.78	61.38	61.38	61.38
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	643,298	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	26/02/25	20/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANONE	16.32x	1.71x	9.67x	3.83%	45.33B
NESTLÉ S.A.	20.62x	2.81x	14.03x	4.01%	244B
MONDELEZ INTERNATIONAL, INC.	19.75x	2.48x	14.81x	3.32%	79.18B
ARCHER-DANIELS-MIDLAND COMPANY	16.31x	0.57x	10.35x	2.41%	42.46B
THE HERSHEY COMPANY	20.38x	3.1x	12.61x	3.43%	33.82B
AJINOMOTO CO., INC.	33.93x	2.94x	17.13x	1.09%	30.34B
KRAFT HEINZ	-8.72x	1.88x	9.37x	6.49%	29.33B
NESTLÉ INDIA LIMITED	63.56x	9.75x	40.44x	1.2%	27.62B
BUNGE GLOBAL SA	12.16x	0.39x	8.89x	2.41%	22.92B
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	31.69x	0.63x	16.01x	1.2%	20.12B
Average	22.60x	2.63x	15.33x	2.94%	57.55B
Weighted average by Cap.	21.15x	2.65x	14.50x	3.42%